[ATIS] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[ATIS] ATIS CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.77%
YoY- 156.91%
Quarter Report
Latest QR
Upcoming QR
ATIS's Result
ATIS's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Revenue 207,066 194,501 182,422 109,097 127,118 115,653 110,565 9.73%
PBT 11,570 5,869 11,613 5,832 9,013 7,268 8,573 4.53%
Tax -2,518 -4,089 -3,191 -1,329 -2,415 -2,010 -2,471 0.27%
NP 9,052 1,780 8,422 4,503 6,598 5,258 6,102 6.01%
-
NP to SH 4,591 1,787 5,102 3,670 6,538 5,161 5,485 -2.60%
-
Tax Rate 21.76% 69.67% 27.48% 22.79% 26.79% 27.66% 28.82% -
Total Cost 198,014 192,721 174,000 104,594 120,520 110,395 104,463 9.93%
-
Net Worth 324,156 317,851 274,159 217,008 182,492 165,151 136,727 13.63%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 324,156 317,851 274,159 217,008 182,492 165,151 136,727 13.63%
NOSH 146,677 146,475 146,609 159,565 158,689 158,800 158,985 -1.18%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.37% 0.92% 4.62% 4.13% 5.19% 4.55% 5.52% -
ROE 1.42% 0.56% 1.86% 1.69% 3.58% 3.13% 4.01% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 141.17 132.79 124.43 68.37 80.10 72.83 69.54 11.05%
EPS 3.13 1.22 3.48 2.30 4.12 3.25 3.45 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 1.87 1.36 1.15 1.04 0.86 14.99%
Adjusted Per Share Value based on latest NOSH - 146,677
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 141.17 132.60 124.37 74.38 86.67 78.85 75.38 9.73%
EPS 3.13 1.22 3.48 2.50 4.46 3.52 3.74 -2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.167 1.8691 1.4795 1.2442 1.126 0.9322 13.63%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 28/09/07 29/09/06 30/09/05 -
Price 1.17 1.10 1.26 1.00 0.88 0.74 1.10 -
P/RPS 0.83 0.83 1.01 1.46 1.10 1.02 1.58 -9.09%
P/EPS 37.38 90.16 36.21 43.48 21.36 22.77 31.88 2.38%
EY 2.68 1.11 2.76 2.30 4.68 4.39 3.14 -2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.67 0.74 0.77 0.71 1.28 -12.23%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/09/07 30/09/06 30/09/05 CAGR
Date 29/08/12 19/08/11 24/08/10 19/08/09 21/11/07 28/11/06 23/11/05 -
Price 1.26 1.17 1.16 0.95 0.95 0.76 0.91 -
P/RPS 0.89 0.88 0.93 1.39 1.19 1.04 1.31 -5.56%
P/EPS 40.26 95.90 33.33 41.30 23.06 23.38 26.38 6.45%
EY 2.48 1.04 3.00 2.42 4.34 4.28 3.79 -6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.62 0.70 0.83 0.73 1.06 -8.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment